Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2018 Mar-2017 Mar-2016 Mar-2015
Growth matrix (%)        
Revenue growth (4.10) 6.09 (3.60) 1.98
Op profit growth (10) 8.84 165 (64)
EBIT growth (4.80) 7.09 197 (68)
Net profit growth (83) 316 (122) (183)
Profitability ratios (%)        
OPM 10.50 11.20 11 3.98
EBIT margin 10.50 10.50 10.40 3.39
Net profit margin 0.37 2.12 0.54 (2.40)
RoCE 8.74 9.20 8.73 2.99
RoNW 0.23 1.43 0.36 (1.60)
RoA 0.08 0.46 0.11 (0.50)
Per share ratios ()        
EPS 0.76 11.80 1.82 --
Dividend per share -- -- -- --
Cash EPS (1.80) 6.72 (0.80) (15)
Book value per share 183 182 172 168
Valuation ratios        
P/E 134 11.70 59 --
P/CEPS (55) 20.60 (129) (8)
P/B 0.56 0.76 0.63 0.71
EV/EBIDTA 6.99 6.37 6.96 15
Payout (%)        
Dividend payout -- -- -- --
Tax payout (55) (35) (66) 39.30
Liquidity ratios        
Debtor days 286 254 284 280
Inventory days 5.84 4.63 4.35 6.05
Creditor days (173) (175) (192) (169)
Leverage ratios        
Interest coverage (1.20) (1.40) (1.10) (0.60)
Net debt / equity 1.40 1.12 1.41 1.05
Net debt / op. profit 5.34 3.80 4.91 9.45
Cost breakup ()        
Material costs (55) (49) (62) (67)
Employee costs (6.70) (5.80) (6.10) (5.40)
Other costs (27) (33) (21) (24)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Revenue 3,298 3,441 3,244 3,366
yoy growth (%) (4.10) 6.09 (3.60) 1.98
Raw materials (1,825) (1,703) (2,001) (2,247)
As % of sales 55.30 49.50 61.70 66.80
Employee costs (220) (200) (197) (181)
As % of sales 6.67 5.80 6.08 5.38
Other costs (906) (1,151) (689) (804)
As % of sales 27.50 33.50 21.30 23.90
Operating profit 347 387 356 134
OPM 10.50 11.20 11 3.98
Depreciation (25) (24) (24) (27)
Interest expense (287) (263) (301) (207)
Other income 23.70 0.24 6.75 7.11
Profit before tax 58.60 100 38.30 (93)
Taxes (32) (35) (25) (36)
Tax rate (55) (35) (66) 39.30
Minorities and other 10.90 (12) 4.38 49.20
Adj. profit 37.60 52.40 17.50 (80)
Exceptional items (26) 20.40 -- --
Net profit 12.10 72.90 17.50 (80)
yoy growth (%) (83) 316 (122) (183)
NPM 0.37 2.12 0.54 (2.40)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2018 Mar-2017 Mar-2016 Mar-2015
Profit before tax 58.60 100 38.30 (93)
Depreciation (25) (24) (24) (27)
Tax paid (32) (35) (25) (36)
Working capital (1,296) (737) -- 737
Other operating items -- -- -- --
Operating cashflow (1,294) (697) (10) 581
Capital expenditure 143 111 -- (111)
Free cash flow (1,151) (586) (10) 470
Equity raised 2,461 2,308 2,319 2,461
Investments 0.48 0.41 -- (0.40)
Debt financing/disposal 209 (116) -- 267
Dividends paid -- -- -- --
Other items -- -- -- --
Net in cash 1,520 1,607 2,309 3,198
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2019 Mar-2018 Mar-2017 Mar-2016
Equity capital 72.20 72.20 72.20 72.20
Preference capital -- -- -- --
Reserves 1,155 1,251 1,242 1,168
Net worth 1,228 1,323 1,314 1,240
Minority interest
Debt 2,259 2,228 2,001 2,303
Deferred tax liabilities (net) 531 464 459 455
Total liabilities 4,034 4,073 3,839 4,051
Fixed assets 493 493 488 495
Intangible assets
Investments 0.88 0.91 0.84 0.51
Deferred tax asset (net) 188 122 135 114
Net working capital 2,955 3,084 2,684 2,885
Inventories 37.20 44.40 61.10 26.20
Inventory Days -- 4.91 6.48 2.95
Sundry debtors 2,891 2,996 2,164 2,627
Debtor days -- 332 230 296
Other current assets 2,886 2,870 3,180 2,987
Sundry creditors (1,378) (1,389) (1,412) (1,516)
Creditor days -- 154 150 171
Other current liabilities (1,481) (1,437) (1,310) (1,238)
Cash 396 372 532 556
Total assets 4,034 4,073 3,839 4,051
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Sep-2019 Jun-2019 Mar-2019 Dec-2018 Sep-2018
Gross Sales 610 632 974 840 796
Excise Duty -- -- -- -- --
Net Sales 610 632 974 840 796
Other Operating Income -- -- -- -- --
Other Income 0.51 0.54 1.20 0.50 0.51
Total Income 610 633 976 841 797
Total Expenditure ** 556 576 846 755 716
PBIDT 54.50 57 130 85.90 81.10
Interest 70.10 68.50 73.90 64.30 64.80
PBDT (16) (12) 56 21.60 16.30
Depreciation 7.71 7.82 7.28 7.29 6.92
Minority Interest Before NP -- -- -- -- --
Tax (4.40) (6.80) 17 5.97 4.57
Deferred Tax -- -- -- -- --
Reported Profit After Tax (19) (12) 31.80 8.38 4.83
Minority Interest After NP (0.80) (0.70) (1.70) (0.70) (0.60)
Net Profit after Minority Interest (18) (12) 33.50 9.11 5.45
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item (18) (12) 33.50 9.11 5.45
EPS (Unit Curr.) (2.50) (1.60) 4.64 1.26 0.75
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 72.20 72.20 72.20 72.20 72.20
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 8.94 9.02 13.30 10.20 10.20
PBDTM(%) (2.60) (1.80) 5.75 2.57 2.05
PATM(%) (3.10) (2) 3.26 1 0.61